Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $114k initial cash invested.
-11.69%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$3,014
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,014
Total Expenses
$4,129
Mortgage P&I
88%
$2,656
Property Taxes
13%
$401
Home Insurance
6%
$191
HOA
3%
$97
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0